You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets.
none
X
Sales Budget
The sales budget
One of the major elements of the income statement budget that indicates the quantity of estimated sales and the expected unit selling price.
often uses the prior year’s sales as a starting point, and then sales quantities are revised for various factors such as planned advertising and promotion, projected pricing changes, and expected industry and general economic conditions. LearnCo has completed reviewing its prior year’s sales and has prepared the following sales budget.
After reviewing LearnCo’s sales budget, you note that three numbers have been omitted. The company’s controller has told you that the units sold for the Basic and Deluxe models are expected to be the same. Fill in the missing amounts.
LearnCo | |||
Sales Budget | |||
For the Year Ending December 31, 20Y2 | |||
Product | Unit Sales Volume | Unit Selling Price | Total Sales |
Basic Abacus | $8.00 | $288,000 | |
Deluxe Abacus | 432,000 | ||
You are in Column LearnCo Sales Budget For the Year Ending December 31, 20Y2 ProductTotals | 72,000You are in Column LearnCo Sales Budget For the Year Ending December 31, 20Y2 Unit Sales Volume | You are in Column LearnCo Sales Budget For the Year Ending December 31, 20Y2 Unit Selling Price | $720,000You are in Column LearnCo Sales Budget For the Year Ending December 31, 20Y2 Total Sales |
Points:
Feedback
Check My Work
Explanation
none
X
Production Budget
The production budget
A budget of estimated unit production.
should be integrated with the sales budget to ensure that production and sales are kept in balance during the year. The production budget estimates the number of units to be manufactured to meet budgeted sales and desired inventory levels.
You note that LearnCo has omitted six numbers from the following production budget and fill in the missing amounts. You may need to use numbers from the sales budget you prepared.
LearnCo | ||
Production Budget | ||
For the Year Ending December 31, 20Y2 | ||
Units Basic | Units Deluxe | |
Expected units to be sold (from Sales Budget) | ||
Desired ending inventory, December 31, 20Y2 | 1,000 | 3,000 |
Total units available | ||
Estimated beginning inventory, January 1, 20Y2 | (1,050) | (2,100) |
You are in Column LearnCo Production Budget For the Year Ending December 31, 20Y2Total units to be produced | You are in Column LearnCo Production Budget For the Year Ending December 31, 20Y2 | You are in Column LearnCo Production Budget For the Year Ending December 31, 20Y2 |
Points:
Feedback
Check My Work
Explanation
none
X
Direct Materials Purchases Budget
The direct materials purchases budget
A budget that uses the production budget as a starting point to budget materials purchases.
should be integrated with the production budget to ensure that production is not interrupted during the year. This budget estimates the quantities of direct materials to be purchased to support budgeted production, along with desired inventory levels of direct materials.
Before you make any changes to the budget, you review the information in the following Direct Materials Data Table and enter the units to be produced from the Production Budget panel. After scanning the direct materials purchases budget (which follows the Direct Materials Data Table), you observe that LearnCo has omitted quite a few numbers from the budget. Fill in the missing amounts. You may need to use numbers from the Direct Materials Data Table, or from the sales budget and production budget you prepared. When required, round your answers to the nearest dollar.
Direct Materials Data Table |
||
Wood Pieces | Beads | |
Packages required per unit: | ||
Basic abacus | 1 | 2 |
Deluxe abacus | 2 | 3 |
Cost per package: | ||
Wood pieces | $0.20 | |
Beads | $0.20 | |
Units to be produced (from Production Budget): | ||
Basic abacus | ||
You are in Column Direct Materials Data Table Deluxe abacus |
Points:
LearnCo | |||
Direct Materials Purchases Budget | |||
For the Year Ending December 31, 20Y2 | |||
Direct Materials | |||
Wood Pieces | Beads | Total | |
Packages required for production: | |||
Basic abacus | |||
Deluxe abacus | |||
Desired inventory, December 31, 20Y2 | 2,200 | 5,000 | |
Total packages available | |||
Estimated inventory, January 1, 20Y2 | (3,500) | (4,500) | |
Total packages to be purchased | |||
Unit price (per package) | x | x | |
You are in Column LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2Total direct materials to be purchased | You are in Column LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2 | You are in Column LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2 | $58,310You are in Column LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2 |
Points:
Feedback
Check My Work
Explanation
none
X
Direct Labor Cost Budget
Direct labor needs from the direct labor cost budget
Budget that estimates direct labor hours and related cost needed to support budgeted production.
should be coordinated between the production and personnel departments so that there will be enough labor available for production.
Before you make any changes to the budget, you review the information in the following Direct Labor Data Table and enter the units to be produced from the Production Budget panel. After scanning the Direct Labor Cost Budget (which follows the Direct Labor Data Table), you observe that LearnCo has omitted quite a few numbers from the budget. Fill in the missing amounts. You may need to use numbers from the Direct Labor Data Table, or from the sales budget, production budget, and direct materials purchases budget you prepared. When required, round your answers to the nearest dollar.
Direct Labor Data Table |
||
Gluing | Assembly | |
Hours required per unit: | ||
Basic abacus | 0.10 | 0.10 |
Deluxe abacus | 0.10 | 0.20 |
Labor hourly rate: | ||
Gluing | $13.00 | |
Assembly | $19.00 | |
Units to be produced (from Production Budget): | ||
Basic abacus | ||
You are in Column Direct Labor Data Table Deluxe abacus |
Points:
LearnCo | |||
Direct Labor Cost Budget | |||
For the Year Ending December 31, 20Y2 | |||
Gluing | Assembly | Total | |
Hours required for production: | |||
Basic abacus | |||
Deluxe abacus | |||
Total | |||
Hourly rate | x | x | |
You are in Column LearnCo Direct Labor Cost Budget For the Year Ending December 31, 20Y2Total direct labor cost | You are in Column LearnCo Direct Labor Cost Budget For the Year Ending December 31, 20Y2 | You are in Column LearnCo Direct Labor Cost Budget For the Year Ending December 31, 20Y2 | $303,230 |
LearnCo | |||
Sales Budget | |||
For the Year Ending December 31, 20Y2 | |||
Product | Unit Sales Volume | Unit Selling Price | Total Sales |
Basic Abacus | 36000 | $ 8 | $ 288,000 |
Deluxe Abacus | 36000 | $ 12 | $ 432,000 |
Total | 72000 | $ 720,000 |
LearnCo | ||
Production Budget | ||
For the Year Ending December 31, 20Y2 | ||
Units Basic | Units Deluxe | |
Expected units to be sold (from Sales Budget) | 36000 | 36000 |
Desired ending inventory, December 31, 20Y2 | 1000 | 3000 |
Total units available | 37000 | 39000 |
Estimated beginning inventory, January 1, 20Y2 | -1050 | -2100 |
Units to be produced | 35950 | 36900 |
LearnCo | |||
Direct Materials Purchases Budget | |||
For the Year Ending December 31, 20Y2 | |||
Direct Materials | |||
Wood Pieces | Beads | Total | |
Packages required for production: | |||
Basic abacus | 35950 | 71900 | |
Deluxe abacus | 73800 | 110700 | |
Desired inventory, December 31, 20Y2 | 2200 | 5000 | |
Total packages available | 111950 | 187600 | |
Estimated inventory, January 1, 20Y2 | -3500 | -4500 | |
Total packages to be purchased | 108450 | 183100 | |
Unit price (per package) | $ 0.20 | $ 0.20 | |
Total direct materials to be purchased | $ 21,690 | $ 36,620 | $ 58,310 |
LearnCo | |||
Direct Labor Cost Budget | |||
For the Year Ending December 31, 20Y2 | |||
Gluing | Assembly | Total | |
Hours required for production: | |||
Basic abacus | 3595 | 3595 | |
Deluxe abacus | 3690 | 7380 | |
Total | 7285 | 10975 | |
Hourly rate | $ 13.00 | $ 19.00 | |
Total direct labor cost | $ 94,705 | $ 208,525 | $ 303,230 |
You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets. none...
addition, the company is interested in budgeting for selling and administrative costs, and in creating a budgeted income statement showing a prediction of net income for 20Y2. You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets. none X Sales Budget The sales budget One of the major elements of the income statement budget that indicates the quantity of estimated sales and the expected unit selling price. often uses the prior year’s sales as a...
LearnCo Sales Budget For the Year Ending December 31, 20Y2 Product Unit Sales Volume Unit Selling Price Total Sales Basic Abacus $8.00 $288,000 Deluxe Abacus 432,000 Totals 72,000 $720,000 X Production Budget The production budget should be integrated with the sales budget to ensure that production and sales are kept in balance during the year. The production budget estimates the number of units to be manufactured to meet budgeted sales and desired inventory levels. You note that LearnCo has omitted...
LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget. The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be. In addition, the company...
Problem 21-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 404,400 $23 202,600 $28 27,300 34,700 19,000 13,000 Sales budget: Anticipated volume in units Unit selling price Production budget: Desired ending finished goods units Beginning finished goods units Direct materials budget: Direct materials per unit (pounds) Desired ending direct materials pounds Beginning direct materials pounds Cost per pound...
Problem 21-2A (Part Level Submission)
Deleon Inc. is preparing its annual budgets for the year ending
December 31, 2017. Accounting assistants furnish the data shown
below.
Product
JB 50
Product
JB 60
Sales budget:
Anticipated volume in units
403,400
201,800
Unit selling price
$22
$27
Production budget:
Desired ending finished goods
units
27,500
17,200
Beginning finished goods units
32,800
13,800
Direct materials budget:
Direct materials per unit (pounds)
2
3
Desired ending direct materials
pounds
31,100
17,800
Beginning direct materials...
Sheffield Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget: Anticipated volume in units 403,200 203,400 Unit selling price $22 $28 26,700 32,500 19,700 11,400 Production budget: Desired ending finished goods units Beginning finished goods units Direct materials budget: Direct materials per unit (pounds) Desired ending direct materials pounds Beginning direct materials pounds Cost per pound Direct labor budget: Direct labor...
Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget: Anticipated volume in units 403,400 203,700 Unit selling price $22 $27 Production budget: Desired ending finished goods units 29,900 17,700 Beginning finished goods units 34,700 12,000 Direct materials budget: Direct materials per unit (pounds) 1 2 Desired ending direct materials pounds 32,800 16,600 Beginning direct materials pounds 43,800 13,300 Cost per...
Culver Inc. is preparing its annual budgets for the year ending
December 31, 2017. Accounting assistants furnish the data shown
below.
Product
JB 50
Product
JB 60
Sales budget:
Anticipated volume in units
404,400
202,600
Unit selling price
$23
$28
Production budget:
Desired ending finished goods
units
27,300
19,000
Beginning finished goods units
34,700
13,000
Direct materials budget:
Direct materials per unit (pounds)
2
2
Desired ending direct materials
pounds
34,200
19,400
Beginning direct materials pounds
44,400
12,000
Cost per...
Part A
Part B
Problem 10.34A a-e Greish Inc. is preparing its annual budgets for the year ending December 31, 2020. Accounting assistants have provided the following data: Product LN 35 Product LN 40 Sales budget Expected volume in units 402,000 241,000 Unit selling price $31 $35 Production budget Desired ending finished good units 31,000 21,000 Beginning finished goods units 21,000 16,000 Direct materials budget: Direct materials per unit (kilograms) 2 3 Desired kilograms of ending direct materials 47,000 15,000...
Culver Inc. is preparing its annual budgets for the year ending
December 31, 2017. Accounting assistants furnish the data shown
below.
Product
JB 50
Product
JB 60
Sales budget:
Anticipated volume in units
404,400
202,600
Unit selling price
$23
$28
Production budget:
Desired ending finished goods
units
27,300
19,000
Beginning finished goods units
34,700
13,000
Direct materials budget:
Direct materials per unit (pounds)
2
2
Desired ending direct materials
pounds
34,200
19,400
Beginning direct materials pounds
44,400
12,000
Cost per...